DDM Analysis: 3543.T

Valuation Snapshot

Stable Growth	$1,817.53 - $3,278.66	$2,428.08
Multi-Stage	$2,890.29 - $3,173.33	$3,029.11
Blended Fair Value	$2,728.59
Current Price	$2,832.00
Upside	-3.65%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.55%	0.00%	54.18	52.51	52.66	46.53	44.62	50.17	49.45	48.80	23.70	0.00
YoY Growth	-	-	3.18%	-0.29%	13.18%	4.29%	-11.07%	1.46%	1.34%	105.88%	0.00%	0.00%
Dividend Yield	-	-	1.91%	1.99%	1.99%	2.10%	2.21%	2.70%	2.40%	2.28%	1.20%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,912.00
(-) Cash Dividends Paid (M)	2,458.00
(=) Cash Retained (M)	3,454.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,182.40	739.00	443.40
Cash Retained (M)	3,454.00	3,454.00	3,454.00
(-) Cash Required (M)	-1,182.40	-739.00	-443.40
(=) Excess Retained (M)	2,271.60	2,715.00	3,010.60
(/) Shares Outstanding (M)	45.50	45.50	45.50
(=) Excess Retained per Share	49.93	59.67	66.17
LTM Dividend per Share	54.03	54.03	54.03
(+) Excess Retained per Share	49.93	59.67	66.17
(=) Adjusted Dividend	103.96	113.70	120.20
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Fair Value	$1,817.53	$2,428.08	$3,278.66
Upside / Downside	-35.82%	-14.26%	15.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,912.00	6,028.18	6,146.64	6,267.44	6,390.60	6,516.19	6,711.67
Payout Ratio	41.58%	51.26%	60.95%	70.63%	80.32%	90.00%	92.50%
Projected Dividends (M)	2,458.00	3,090.12	3,746.13	4,426.73	5,132.63	5,864.57	6,208.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Year 1 PV (M)	2,866.60	2,894.99	2,923.39
Year 2 PV (M)	3,223.80	3,287.97	3,352.78
Year 3 PV (M)	3,533.95	3,640.00	3,748.15
Year 4 PV (M)	3,801.11	3,953.96	4,111.36
Year 5 PV (M)	4,029.02	4,232.54	4,444.20
PV of Terminal Value (M)	114,043.51	119,804.16	125,795.29
Equity Value (M)	131,498.00	137,813.63	144,375.17
Shares Outstanding (M)	45.50	45.50	45.50
Fair Value	$2,890.29	$3,029.11	$3,173.33
Upside / Downside	2.06%	6.96%	12.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

KOMEDA Holdings Co., Ltd. (3543.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener